AGÕæÈ˹ٷ½

STOCK TITAN

IDEXX Laboratories Announces Second Quarter Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags
  • Achieves second quarter revenue growth of 11% as reported and 9% organic, supported by CAG Diagnostics recurring revenue growth of 9% as reported and 7% organic.
  • Advances IDEXX's innovation agenda and continues strong global commercial execution, resulting in record quarterly instrument placements, including nearly 2,400 IDEXX inVue Dxâ„� placements.
  • Delivers EPS of $3.63, an increase of 49% as reported, and 17% on a comparable basis, net of $0.56 EPS growth benefit from comparison to prior year period discrete litigation expense accrual, and including $0.07 benefit from a discrete tax reserve release.
  • Increases 2025 revenue guidance to $4,205 million - $4,280 million, an increase of $90 million or ~2% at midpoint, reflecting solid CAG Diagnostics recurring revenue performance, outlook for higher IDEXX inVue Dxâ„� instrument placements and revenues, and $70 million benefit of foreign exchange impacts versus prior estimates.
  • Updates guidance for 2025 reported revenue growth to 7.7% - 9.7% and reported CAG Diagnostics recurring revenue growth to 6.5% - 8.7%, while refining outlook for 7.0% - 9.0% organic revenue growth and CAG Diagnostics recurring revenue organic growth of 5.8% - 8.0%.
  • Updates 2025 EPS outlook to $12.40 - $12.76, reflecting $0.40 increase compared to prior guidance midpoint, supported by increased revenue and operating profitf="/articles/gross-margin-vs-net-margin" title="Read: Gross Margin vs Net Margin: Understanding Profitability Metrics" class="article-link" rel="noopener">profit margin outlook, a lower effective tax rate, as well as benefits from updated foreign exchange impacts.

WESTBROOK, Maine--(BUSINESS WIRE)-- IDEXX Laboratories, Inc. (NASDAQ: IDXX), a global leader in pet healthcare innovation, today announced second quarter results.

“Our innovation-driven strategy delivered robust global growth in the second quarter,� said Jay Mazelsky, President and Chief Executive Officer. "We saw exceptional momentum with IDEXX InVue Dx� placements, exceeding expectations as veterinarians adopted this slide-free technology to streamline workflows and gain faster, more accurate clinical insights. This growth builds on the successful launch of IDEXX Cancer Dx� in North America. Our focus on helping veterinarians gain deeper diagnostic insights to inform patient care continues to drive customer loyalty and sets a solid foundation for sustained long-term growth."

Second Quarter Results

The Company reports revenues of $1,109 million for the second quarter of 2025, an increase of 11% as reported and 9% organic, driven by Companion Animal Group ("CAG") growth of 11% as reported and 10% organic, and Water revenue growth of 9% as reported and 8% organic.

Second quarter earnings per diluted share (“EPS�) were $3.63, an increase of 49% as reported and 17% on a comparable basis, net of $0.56 EPS growth benefit from comparison to a prior year period discrete litigation expense accrual. Second quarter EPS included $0.03 per share benefit from currency changes and $0.10 per share in tax benefits from share-based compensation. Second quarter EPS also benefited by $0.07 per share from a discrete tax reserve release.

Second Quarter Performance Highlights

Companion Animal Group (“C´¡³Òâ€�)

CAG revenue growth was led by CAG Diagnostics recurring revenue growth of 9% as reported and 7% organic, including 15% reported and 11% organic gains in International regions, and 6% reported and organic growth in the U.S., outpacing sector growth levels.

Additional U.S. companion animal practice key metrics are available in the Q2 2025 Earnings Snapshot accessible on the IDEXX website, .

Continued strong IDEXX commercial execution drove net customer gains and solid price realization while enabling our veterinary customers to increase diagnostic utilization, including benefits from recently launched IDEXX innovations, aiding expansion of CAG Diagnostics recurring revenues.

  • IDEXX VetLab® consumables generated 15% reported and 14% organic revenue growth, with testing utilization gains across regions, benefits from recent product launches, and 10% growth in IDEXX's global premium instrument installed base.
  • Reference laboratory diagnostic and consulting services generated 6% reported and 5% organic revenue growth, including benefits from higher testing volumes and net price gains.
  • Rapid assay products revenues declined 3% on a reported and organic basis, with volumes impacted from the recent launch of the Catalyst® Pancreatic Lipase Test, which shifted some testing across modalities, offsetting net price benefits.

CAG Diagnostics capital instrument revenues expanded 66% as reported and 62% on an organic basis led by record quarterly instrument placements. Veterinary software, services and diagnostic imaging systems recurring and total revenues grew 9% on a reported and organic basis, led by continued momentum in cloud-based software attachments and installed base.

Water

Water revenues grew 9% as reported and 8% organic for the quarter, reflecting solid organic growth across major regions, with double-digit International growth.

Livestock, Poultry and Dairy (“LPD�)

LPD revenues increased 5% as reported and 3% organic for the quarter, led by commercial execution in North America and Asia Pacific.

Gross Profit and Operating Profit

Gross profits increased 12% as reported and 11% on a comparable basis. Gross margin of 62.6% increased 90 basis points as reported and 110 basis points on a comparable basis, supported by strong growth in IDEXX VetLab consumables revenue, Reference Labs productivity initiatives, and benefits from net price realization helping to offset inflationary impacts.

Operating margin was 33.6% for the quarter, higher than the prior year period by 730 basis points as reported and by 130 basis points on a comparable basis, net of ~600 basis points impact from lapping the prior year period $61.5 million discrete litigation expense accrual. Operating margin results reflect 9% operating expense decline as reported and 9% growth on a comparable basis, net of a 19% growth benefit from comparisons to the prior year period discrete litigation expense accrual. Comparable operating expense growth was driven by higher R&D spend related to advancing the Company's innovation agenda and higher sales and marketing expense aligned with commercial activities to enable new product launches and sector development.

2025 Growth and Financial Performance Outlook

The Company is updating its full year revenue growth guidance range to $4,205 million - $4,280 million, or reported growth of 7.7% - 9.7%, an increase of $90 million at midpoint. This reflects a positive adjustment of ~2% at midpoint to full year estimates for reported revenue growth, reflecting solid CAG Diagnostics recurring revenue performance, outlook for higher IDEXX inVue Dx instrument placements and revenues, and the recent weakening of the U.S. dollar aligned with the foreign currency exchange rate assumptions set forth in this earnings release. The Company is increasing its outlook for organic revenue growth to 7% - 9%, an increase of 50 basis points at midpoint, reflecting the noted operational performance benefits.

The Company updated its full year reported operating margin outlook of 31.3% - 31.6%, bringing the projected full year comparable operating profitf="/articles/gross-margin-vs-net-margin" title="Read: Gross Margin vs Net Margin: Understanding Profitability Metrics" class="article-link" rel="noopener">profit margin expansion to 50 - 80 basis points. This outlook incorporates planned commercial expansions in select international regions in the second half, while advancing a modest commercial expansion in the U.S., to manage our growing portfolio of diagnostic solutions.

The Company updated its EPS outlook range to $12.40 - $12.76, incorporating a $0.40 increase at midpoint versus prior guidance, reflecting $0.11 benefit from operational performance, $0.09 from higher share-based compensation benefits, $0.02 net unfavorable adjustment to effective tax rate excluding share-based compensation benefits and including the release of a discrete tax reserve, and $0.22 in favorable adjustments to foreign exchange estimates. The updated EPS growth outlook is 16% - 20% as reported and 9% - 13% growth on a comparable basis.

The following table provides the Company's updated outlook for annual key financial metrics in 2025 with a comparison to the prior outlook:

Amounts in millions except per share data and percentages

Ìý Ìý

2025 Growth and Financial Performance Outlook

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Updated

Ìý

Prior

Revenue

Ìý

$4,205

-

$4,280

Ìý

$4,095

-

$4,210

Reported growth

Ìý

7.7%

-

9.7%

Ìý

5.0%

-

8.0%

Organic growth

Ìý

7.0%

-

9.0%

Ìý

6.0%

-

9.0%

CAG Diagnostics Recurring Revenue Growth

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reported growth

Ìý

6.5%

-

8.7%

Ìý

4.0%

-

7.0%

Organic growth

Ìý

5.8%

-

8.0%

Ìý

5.0%

-

8.0%

Operating Margin

Ìý

31.3%

-

31.6%

Ìý

31.1%

-

31.6%

Operating margin expansion

Ìý

240 bps

-

270 bps

Ìý

210 bps

-

260 bps

Comparable margin expansion

Ìý

50 bps

-

80 bps

Ìý

30 bps

-

80 bps

EPS

Ìý

$12.40

-

$12.76

Ìý

$11.93

-

$12.43

Reported growth

Ìý

16%

-

20%

Ìý

12%

-

17%

Comparable growth

Ìý

9%

-

13%

Ìý

8%

-

12%

Other Key Metrics

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest expense

Ìý

~ $42

Ìý

~ $42

Share-based compensation tax benefit

Ìý

~ $15

Ìý

~ $8

Share-based compensation tax rate benefit

Ìý

~ 1.2%

Ìý

~ 1%

Effective tax rate

Ìý

~ 21.0%

Ìý

~ 21.5%

Share-based compensation EPS impact

Ìý

~ $0.19

Ìý

~ $0.10

Reduction in average shares outstanding

Ìý

2%

-

3%

Ìý

2%

-

3%

Operating Cash Flow (% of Net Income)

Ìý

95%

-

105%

Ìý

95%

-

105%

Free Cash Flow (% of Net Income)

Ìý

80%

-

85%

Ìý

80%

-

85%

Capital Expenditures

Ìý

~ $160

Ìý

~ $160

The following table outlines estimates of foreign currency exchange rate impacts, net of foreign currency hedging transactions, and foreign currency exchange rate assumptions reflected in the above financial performance outlook for 2025.

Estimated Foreign Currency Exchange Rate Impacts

Ìý

2025

Ìý

Ìý

Ìý

Revenue growth rate impact

Ìý

~0.7%

CAG Diagnostics recurring revenue growth rate impact

Ìý

~0.7%

Operating margin growth impact

Ìý

~ 10 bps

EPS impact

Ìý

~ $0.12

EPS growth impact

Ìý

~ 1%

Ìý

Ìý

Ìý

Go-Forward Foreign Currency Exchange Rate Assumptions

Ìý

2025

In U.S. dollars

Ìý

Ìý

euro

Ìý

$1.15

British pound

Ìý

$1.34

Canadian dollar

Ìý

$0.72

Australian dollar

Ìý

$0.64

Relative to the U.S. dollar

Ìý

Ìý

Japanese yen

Ìý

Â¥149

Chinese renminbi

Ìý

Â¥7.26

Brazilian real

Ìý

R$5.55

Conference Call and Webcast Information

IDEXX Laboratories, Inc. will be hosting a conference call today at 8:30 a.m. (EDT) to discuss its second quarter 2025 results and management’s outlook. Individuals can access a live webcast of the conference call through a link on the IDEXX website,. An archived edition of the webcast will be available after 1:00 p.m. (EDT) on that day via the same link and will remain available for one year. The live call also will be accessible by telephone. To listen to the live conference call, please dial 1-800-289-0462 or 1-323-794-2442 and reference passcode 595638.

2025 Investor Day

IDEXX Laboratories, Inc. will host its 2025 Investor Day on Thursday, August 14, 2025 from 8:00 am to approximately 12:00 pm (EDT). A live webcast and accompanying slide presentations will be available at . An archived webcast replay of the event will be available approximately one hour following the event at . For additional information, contact [email protected].

About IDEXX Laboratories, Inc.

IDEXX is a global leader in pet healthcare innovation. Our diagnostic and software products and services create clarity in the complex, constantly evolving world of veterinary medicine. We support longer, fuller lives for pets by delivering insights and solutions that help the veterinary community around the world make confident decisions—to advance medical care, improve efficiency, and build thriving practices. Our innovations also help ensure the safety of milk and water across the world and maintain the health and well-being of people and livestock. IDEXX Laboratories, Inc. is a member of the S&P 500® Index. Headquartered in Maine, IDEXX employs approximately 11,000 people and offers solutions and products to customers in more than 175 countries and territories. For more information about IDEXX, visit .

Note Regarding Forward-Looking Statements

This earnings release and the statements to be made in the accompanying earnings conference call contain forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, including statements about the Company’s business prospects and estimates of the Company’s financial results for future periods. Forward-looking statements are included above under "2025 Growth and Financial Performance Outlook" and elsewhere and can be identified by the use of words such as "expects", "may", "anticipates", "intends", "would", "will", "plans", "believes", "estimates", "projected", "should", and similar words and expressions. Our forward-looking statements include statements relating to our expectations regarding financial performance; revenue growth and EPS outlooks; operating and free cash flow forecast; projected impact of foreign currency exchange rates and interest rates; projected operating margins and expenses and capital expenditures; projected tax, tax rate and EPS benefits from share-based compensation arrangements; projected effective tax rates, reduction of average shares outstanding and net interest expense; projected impact of tariffs; trends and other factors impacting the pet healthcare industry; net price realization improvement; IDEXX inVue DxTM analyzer placements and revenues; timing of the international roll-out of the IDEXX Cancer DxTM testing panel; and future product launches and menu expansions. These statements are intended to provide management's expectation of future events as of the date of this earnings release; are based on management's estimates, projections, beliefs, and assumptions as of the date of this earnings release; and are not guarantees of future performance. These forward-looking statements involve known and unknown risks and uncertainties that may cause the Company's actual results, levels of activity, performance or achievements to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, among other things, the matters described under the headings "Business," "Risk Factors," "Legal Proceedings," "Management's Discussion and Analysis of Financial Condition and Results of Operations" and "Quantitative and Qualitative Disclosures About Market Risk" in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 and in the corresponding sections of the Company's Quarterly Reports on Form 10-Q for the quarters ended March 31, 2025 and June 30, 2025, as well as those described from time to time in the Company’s other filings with the U.S. Securities and Exchange Commission available at . The Company specifically disclaims any obligation to publicly update any forward-looking statement, whether as a result of new information, future events or otherwise.

Statement Regarding Non-GAAP Financial Measures

The following defines terms and conventions and provides reconciliations regarding certain measures used in this earnings release and/or the accompanying earnings conference call that are not required by, or presented in accordance with, generally accepted accounting principles in the United States of America ("GAAP"), otherwise referred to as non-GAAP financial measures. To supplement the Company’s consolidated results presented in accordance with GAAP, the Company has disclosed non-GAAP financial measures that exclude or adjust certain items. Management believes these non-GAAP financial measures provide useful supplemental information for its and investors� evaluation of the Company’s business performance and liquidity and are useful for period-over-period comparisons of the performance of the Company’s business and its liquidity and to the performance and liquidity of our peers. While management believes that these non-GAAP financial measures are useful in evaluating the Company’s business, this information should be considered as supplemental in nature and should not be considered in isolation or as a substitute for the related financial information prepared in accordance with GAAP. In addition, these non-GAAP financial measures may not be the same as similarly titled measures reported by other companies.

Constant currency - Constant currency references are non-GAAP financial measures which exclude the impact of changes in foreign currency exchange rates and are consistent with how management evaluates our performance and comparisons with prior and future periods. We estimate the net impacts of currency on our revenue, gross profit, operating profit, and EPS results by restating results to the average exchange rates or exchange rate assumptions for the comparative period, which includes adjusting for the estimated impacts of foreign currency hedging transactions and certain impacts on our effective tax rates. These estimated currency changes impacted second quarter 2025 results as follows: increased gross profit growth by 0.9%, decreased gross margin growth by 20 basis points, increased operating expense growth by 0.8%, increased operating profit growth by 1.1%, decreased operating profit margin growth by 10 basis points, and increased EPS growth by 1.2%. Constant currency revenue growth represents the percentage change in revenue during the applicable period, as compared to the prior year period, excluding the impact of changes in foreign currency exchange rates. See the supplementary analysis of results below for revenue percentage change from currency for the three and six months ended June 30, 2025 and refer to the 2025 Growth and Financial Performance Outlook section of this earnings release for estimated foreign currency exchange rate impacts on 2025 projections and estimates.

Growth and organic revenue growth - All references to growth and organic growth refer to growth compared to the equivalent prior year period unless specifically noted. Organic revenue growth is a non-GAAP financial measure that represents the percent change in revenue, as compared to the same period for the prior year, net of the impact of changes in foreign currency exchange rates, certain business acquisitions, and divestitures. Management believes that reporting organic revenue growth provides useful information to investors by facilitating easier comparisons of our revenue performance with prior and future periods and to the performance of our peers. Organic revenue growth should be considered in addition to, and not as a replacement of or a superior measure to, revenue growth reported in accordance with GAAP. See the supplementary analysis of results below for a reconciliation of reported revenue growth to organic revenue growth for the three and six months ended June 30, 2025. Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts. Please refer to the 2025 Growth and Financial Performance Outlook section of this earnings release for estimated full year 2025 organic revenue growth for the Company and CAG Diagnostics recurring revenue growth. The percentage change in revenue resulting from acquisitions represents revenues during the current year period, limited to the initial 12 months from the date of the acquisition, that are directly attributable to business acquisitions. Revenue from acquisitions is expected to have an immaterial impact on projected full year 2025 revenue growth and no impact on CAG Diagnostics recurring revenue growth.

Comparable growth metrics - Comparable gross profit growth, comparable gross margin gain (or growth), comparable operating expense growth, comparable operating profit growth and comparable operating margin gain (or growth) are non-GAAP financial measures and exclude the impact of changes in foreign currency exchange rates and non-recurring or unusual items (if any). Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts. Management believes that reporting comparable gross profit growth, comparable gross margin gain (or growth), comparable operating expense growth, comparable operating profit growth and comparable operating margin gain (or growth) provides useful information to investors because it enables better period-over-period comparisons of the fundamental financial results by excluding items that vary independent of performance and provides greater transparency to investors regarding key metrics used by management. Comparable gross profit growth, comparable gross margin gain (or growth), comparable operating expense growth, comparable operating profit growth and comparable operating margin gain (or growth) should be considered in addition to, and not as replacements of or superior measures to, gross profit growth, gross margin gain, operating expense growth, operating profit growth and operating margin gain reported in accordance with GAAP.

The reconciliation of these non-GAAP financial measures is as follows:

Ìý

Ìý

Three Months Ended

Ìý

Year-over-Year

Ìý

Six Months Ended

Ìý

Year-over-Year

Dollar amounts in thousands

Ìý

June 30,

Ìý

June 30,

Ìý

Change

Ìý

June 30,

Ìý

June 30,

Ìý

Change

Ìý

2025

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

2024

Ìý

Ìý

Gross Profit (as reported)

Ìý

$

694,732

Ìý

Ìý

$

619,159

Ìý

Ìý

12%

Ìý

$

1,318,111

Ìý

Ìý

$

1,212,229

Ìý

Ìý

9%

Gross margin

Ìý

Ìý

62.6

%

Ìý

Ìý

61.7

%

Ìý

90 bps

Ìý

Ìý

62.5

%

Ìý

Ìý

61.6

%

Ìý

90 bps

Less: comparability adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Change from currency

Ìý

Ìý

5,765

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(1,142

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Comparable gross profit growth

Ìý

$

688,967

Ìý

Ìý

$

619,159

Ìý

Ìý

11%

Ìý

$

1,319,253

Ìý

Ìý

$

1,212,229

Ìý

Ìý

9%

Comparable gross margin and gross margin gain (or growth)

Ìý

Ìý

62.8

%

Ìý

Ìý

61.7

%

Ìý

110 bps

Ìý

Ìý

62.6

%

Ìý

Ìý

61.6

%

Ìý

100 bps

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating expenses (as reported)

Ìý

$

321,686

Ìý

Ìý

$

355,358

Ìý

Ìý

(9)%

Ìý

$

628,531

Ìý

Ìý

$

649,470

Ìý

Ìý

(3)%

Less: comparability adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Change from currency

Ìý

Ìý

2,744

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(75

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Now-concluded litigation matter

Ìý

Ìý

�

Ìý

Ìý

Ìý

61,500

Ìý

Ìý

Ìý

Ìý

Ìý

(8,600

)

Ìý

Ìý

61,500

Ìý

Ìý

Ìý

Comparable operating expense growth

Ìý

$

318,942

Ìý

Ìý

$

293,858

Ìý

Ìý

9%

Ìý

$

637,206

Ìý

Ìý

$

587,970

Ìý

Ìý

8%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from operations (as reported)

Ìý

$

373,046

Ìý

Ìý

$

263,801

Ìý

Ìý

41%

Ìý

$

689,580

Ìý

Ìý

$

562,759

Ìý

Ìý

23%

Operating margin

Ìý

Ìý

33.6

%

Ìý

Ìý

26.3

%

Ìý

730 bps

Ìý

Ìý

32.7

%

Ìý

Ìý

28.6

%

Ìý

410 bps

Less: comparability adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Change from currency

Ìý

Ìý

3,021

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(1,067

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Now-concluded litigation matter

Ìý

Ìý

�

Ìý

Ìý

Ìý

(61,500

)

Ìý

Ìý

Ìý

Ìý

8,600

Ìý

Ìý

Ìý

(61,500

)

Ìý

Ìý

Comparable operating profit growth

Ìý

$

370,025

Ìý

Ìý

$

325,301

Ìý

Ìý

14%

Ìý

$

682,047

Ìý

Ìý

$

624,259

Ìý

Ìý

9%

Comparable operating margin and operating margin gain (or growth)

Ìý

Ìý

33.7

%

Ìý

Ìý

32.4

%

Ìý

130 bps

Ìý

Ìý

32.4

%

Ìý

Ìý

31.7

%

Ìý

60 bps

Amounts presented may not recalculate due to rounding.

Projected 2025 comparable operating margin expansion outlined in the 2025 Growth and Financial Performance Outlook section of this earnings release reflects adjustments to projected 2025 operating margin expansion for: (i) an immaterial impact from year-over-year foreign currency exchange rate changes at noted exchange rates; and (ii) positive impact of the approximately $9 million discrete litigation expense accrual adjustment in the first quarter of 2025; and (iii) adjustment to full year 2024 reported operating margin expansion for the negative impact of the $61.5 million discrete litigation expense accrual adjustment in the second quarter of 2024.

These impacts described above reconcile reported gross profit growth, gross margin gain, operating expense growth, operating profit growth and operating margin gain (including projected 2025 operating margin expansion) to comparable gross profit growth, comparable gross margin gain, comparable operating expense growth, comparable operating profit growth and comparable operating margin gain for the Company.

Comparable EPS growth - Comparable EPS growth is a non-GAAP financial measure that represents the percentage change in earnings per share (diluted) ("EPS") for a measurement period, as compared to the prior base period, net of the impact of changes in foreign currency exchange rates from the prior base period and excluding the tax benefits of share-based compensation activity under ASU 2016-09, Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting, and non-recurring or unusual items (if any). Management believes comparable EPS growth is a more useful way to measure the Company’s business performance than EPS growth because it enables better period-over-period comparisons of the fundamental financial results by excluding items that vary independent of performance and provides greater transparency to investors regarding a key metric used by management. Comparable EPS growth should be considered in addition to, and not as a replacement of or a superior measure to, EPS growth reported in accordance with GAAP. Please refer to the constant currency note above for a summary of foreign currency exchange rate impacts.

The reconciliation of this non-GAAP financial measure is as follows:

Ìý

Ìý

Three Months Ended

Ìý

Year-over-Year

Ìý

Six Months Ended

Year-over-Year

Ìý

Ìý

June 30,

Ìý

June 30,

Ìý

Growth

Ìý

June 30,

Ìý

June 30,

Growth

Ìý

Ìý

2025

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

2024

Ìý

Earnings per share (diluted)

Ìý

$

3.63

Ìý

$

2.44

Ìý

Ìý

49%

Ìý

$

6.59

Ìý

Ìý

$

5.24

Ìý

26%

Less: comparability adjustments

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Share-based compensation activity

Ìý

Ìý

0.10

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

0.11

Ìý

Ìý

Ìý

0.10

Ìý

Ìý

Now-concluded litigation matter

Ìý

Ìý

�

Ìý

Ìý

(0.56

)

Ìý

Ìý

Ìý

Ìý

0.08

Ìý

Ìý

Ìý

(0.56

)

Ìý

Change from currency

Ìý

Ìý

0.03

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

(0.01

)

Ìý

Ìý

�

Ìý

Ìý

Comparable EPS growth

Ìý

$

3.50

Ìý

$

3.00

Ìý

Ìý

17%

Ìý

$

6.41

Ìý

Ìý

$

5.70

Ìý

12%

Amounts presented may not recalculate due to rounding.

Ìý

Ìý

Ìý

Ìý

Ìý

Projected 2025 comparable EPS growth outlined in the 2025 Growth and Financial Performance Outlook section of this earnings release reflects adjustments to projected full year 2025 reported EPS for: (i) estimated positive share-based compensation activity of ~$0.19; and (ii) estimated positive year-over-year foreign currency exchange rate change impact of ~$0.12 at noted exchange rates; (iii) adjustment to projected full year 2025 reported EPS for a positive $0.08 impact from the discrete litigation expense accrual adjustment in the first quarter of 2025; (iv) adjustment to full year 2024 reported EPS for a negative $0.56 impact from the discrete litigation expense accrual adjustment in the second quarter of 2024; and (v) positive impact of share-based compensation activity of $0.24.

These impacts and those described in the constant currency note above reconcile reported EPS growth (including projected 2025 reported EPS growth) to comparable EPS growth for the Company.

Segment and Other Income from Operations - We report segment income from operations in our Segment Information table below. Segment income from operations is a non-GAAP financial measure that adjusts for the impact of foreign currency transaction gains and losses and should be considered in addition to, and not as a replacement for, income from operations. We exclude foreign currency transaction gains and losses for each reportable segment (CAG, Water, and LPD) from segment income from operations and report the full amount of foreign currency transaction gains and losses in Other. We believe that reporting segment income from operations provides supplemental analysis to help investors further evaluate each reportable segment’s business performance by excluding foreign currency transaction gains and losses, which are centrally managed by our corporate treasury function and which we do not consider relevant for assessing the results of each reportable segment’s operations. In addition, we believe that reporting segment income from operations provides information to investors regarding key metrics that are used by management, including our chief operating decision-maker, in evaluating the performance of each reportable segment.

The reconciliation of this non-GAAP financial measure is as follows for the three and six months ended June 30, 2025 and 2024:

Amounts in thousands

Ìý

For the Three Months Ended June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

Ìý

Income from
Operations

Ìý

Impact from
Foreign
Currency

Ìý

Segment and
Other Income
from
Operations

Ìý

Income from
Operations

Ìý

Impact from
Foreign
Currency

Ìý

Segment and
Other Income
from
Operations

CAG

Ìý

$

347,983

Ìý

Ìý

$

494

Ìý

Ìý

$

348,477

Ìý

Ìý

$

240,687

Ìý

$

863

Ìý

Ìý

$

241,550

Water

Ìý

Ìý

24,606

Ìý

Ìý

Ìý

36

Ìý

Ìý

Ìý

24,642

Ìý

Ìý

Ìý

20,439

Ìý

Ìý

65

Ìý

Ìý

Ìý

20,504

LPD

Ìý

Ìý

(543

)

Ìý

Ìý

38

Ìý

Ìý

Ìý

(505

)

Ìý

Ìý

1,426

Ìý

Ìý

73

Ìý

Ìý

Ìý

1,499

Other

Ìý

Ìý

1,000

Ìý

Ìý

Ìý

(568

)

Ìý

Ìý

432

Ìý

Ìý

Ìý

1,249

Ìý

Ìý

(1,001

)

Ìý

Ìý

248

Total

Ìý

$

373,046

Ìý

Ìý

$

�

Ìý

Ìý

$

373,046

Ìý

Ìý

$

263,801

Ìý

$

�

Ìý

Ìý

$

263,801

Amounts in thousands

Ìý

For the Six Months Ended June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

Ìý

Income from
Operations

Ìý

Impact from
Foreign
Currency

Ìý

Segment and
Other Income
from
Operations

Ìý

Income from
Operations

Ìý

Impact from
Foreign
Currency

Ìý

Segment and
Other Income
from
Operations

CAG

Ìý

$

642,554

Ìý

Ìý

$

1,078

Ìý

Ìý

$

643,632

Ìý

Ìý

$

519,573

Ìý

$

1,673

Ìý

Ìý

$

521,246

Ìý

Water

Ìý

Ìý

45,380

Ìý

Ìý

Ìý

79

Ìý

Ìý

Ìý

45,459

Ìý

Ìý

Ìý

39,811

Ìý

Ìý

123

Ìý

Ìý

Ìý

39,934

Ìý

LPD

Ìý

Ìý

(462

)

Ìý

Ìý

82

Ìý

Ìý

Ìý

(380

)

Ìý

Ìý

2,227

Ìý

Ìý

138

Ìý

Ìý

Ìý

2,365

Ìý

Other

Ìý

Ìý

2,108

Ìý

Ìý

Ìý

(1,239

)

Ìý

Ìý

869

Ìý

Ìý

Ìý

1,148

Ìý

Ìý

(1,934

)

Ìý

Ìý

(786

)

Total

Ìý

$

689,580

Ìý

Ìý

$

�

Ìý

Ìý

$

689,580

Ìý

Ìý

$

562,759

Ìý

$

�

Ìý

Ìý

$

562,759

Ìý

Free cash flow - Free cash flow is a non-GAAP financial measure and means, with respect to a measurement period, the cash generated from operations during that period, reduced by the Company’s investments in property and equipment. Management believes free cash flow is a useful measure because it indicates the cash the operations of the business are generating after appropriate reinvestment for recurring investments in property and equipment that are required to operate the business. Free cash flow should be considered in addition to, and not as a replacement of or a superior measure to, net cash provided by operating activities. See the supplementary analysis of results below for our calculation of free cash flow for the three months and six months ended June 30, 2025 and 2024. To estimate projected 2025 free cash flow, we have deducted projected purchases of property and equipment (also referred to as capital expenditures) of approximately $160 million. Free cash flow conversion, or the net income to free cash flow ratio, is a non-GAAP financial measure that is defined as free cash flow, with respect to a measurement period, divided by net income for the same period. To calculate trailing twelve-month net income to free cash flow ratio for the twelve months ended June 30, 2025, we have deducted purchases of property and equipment of approximately $121 million from net cash provided from operating activities of approximately $906 million, divided by net income of approximately $986 million.

Debt to Adjusted EBITDA (Leverage Ratios) - Adjusted EBITDA, gross debt, and net debt are non-GAAP financial measures. Adjusted EBITDA is a non-GAAP financial measure of earnings before interest, taxes, depreciation, amortization, non-recurring transaction expenses incurred in connection with acquisitions, share-based compensation expense, and certain other non-cash losses and charges. Management believes that reporting Adjusted EBITDA, gross debt, and net debt in the Debt to Adjusted EBITDA ratios provides supplemental analysis to help investors further evaluate the Company's business performance and available borrowing capacity under the Company's credit facility. Adjusted EBITDA, gross debt, and net debt should be considered in addition to, and not as replacements of or superior measures to, net income or total debt reported in accordance with GAAP. For further information on how Adjusted EBITDA and the Debt to Adjusted EBITDA Ratios are calculated, see the Company's Annual Report on Form 10-K for the year ended December 31, 2024 and Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.

Notes and Definitions

Discrete litigation expense accrual - During the second quarter of 2024, the Company increased its previously established $27.5 million accrual related to a now-concluded litigation matter by $61.5 million. During the first quarter of 2025, the Company reduced this previously established $89.0 million accrual by approximately $9 million, resulting in a total accrual for this now-concluded litigation matter of approximately $80 million as of March 31, 2025, which represented our best estimate of the amount of the loss.

Now-concluded litigation matter - The Company was a defendant in a litigation matter involving an alleged breach of contract for underpayment of royalty payments made from 2004 through 2017 under an expired patent license agreement, and the trial court ruled in favor of the plaintiff in 2020. Following appeals and in light of the appellate court's April 3, 2025 decision, on April 17, 2025, the Company paid the judgment of approximately $80 million, and the plaintiff executed a satisfaction and release of judgment, which was filed with the trial court on the same date, concluding this matter. For further information, see the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.

Discrete tax reserve release - During the second quarter of 2025, the Company released a previously-established reserve following the resolution of certain international tax audits.

IDEXX Laboratories, Inc. and Subsidiaries

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Condensed Consolidated Statement of Operations

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Amounts in thousands except per share data (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

Ìý

Ìý

Ìý

June 30,

Ìý

June 30,

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Revenue:

Ìý

Revenue

Ìý

$1,109,457

Ìý

Ìý

$1,003,578

Ìý

Ìý

$2,107,884

Ìý

Ìý

$1,967,673

Ìý

Expenses and Income:

Ìý

Cost of revenue

Ìý

414,725

Ìý

Ìý

384,419

Ìý

Ìý

789,773

Ìý

Ìý

755,444

Ìý

Ìý

Ìý

Gross profit

Ìý

694,732

Ìý

Ìý

619,159

Ìý

Ìý

1,318,111

Ìý

Ìý

1,212,229

Ìý

Ìý

Ìý

Sales and marketing

Ìý

161,107

Ìý

Ìý

142,665

Ìý

Ìý

317,330

Ìý

Ìý

292,118

Ìý

Ìý

Ìý

General and administrative

Ìý

98,681

Ìý

Ìý

157,243

Ìý

Ìý

190,242

Ìý

Ìý

249,267

Ìý

Ìý

Ìý

Research and development

Ìý

61,898

Ìý

Ìý

55,450

Ìý

Ìý

120,959

Ìý

Ìý

108,085

Ìý

Ìý

Ìý

Total operating expense

Ìý

321,686

Ìý

Ìý

355,358

Ìý

Ìý

628,531

Ìý

Ìý

649,470

Ìý

Ìý

Ìý

Income from operations

Ìý

373,046

Ìý

Ìý

263,801

Ìý

Ìý

689,580

Ìý

Ìý

562,759

Ìý

Ìý

Ìý

Interest expense, net

Ìý

(10,694

)

Ìý

(4,745

)

Ìý

(17,144

)

Ìý

(8,224

)

Ìý

Ìý

Income before provision for income taxes

Ìý

362,352

Ìý

Ìý

259,056

Ìý

Ìý

672,436

Ìý

Ìý

554,535

Ìý

Ìý

Ìý

Provision for income taxes

Ìý

68,363

Ìý

Ìý

55,758

Ìý

Ìý

135,770

Ìý

Ìý

115,658

Ìý

Net Income:

Ìý

Net income attributable to stockholders

Ìý

$293,989

Ìý

Ìý

$203,298

Ìý

Ìý

$536,666

Ìý

Ìý

$438,877

Ìý

Ìý

Ìý

Earnings per share: Basic

Ìý

$3.66

Ìý

Ìý

$2.46

Ìý

Ìý

$6.64

Ìý

Ìý

$5.30

Ìý

Ìý

Ìý

Earnings per share: Diluted

Ìý

$3.63

Ìý

Ìý

$2.44

Ìý

Ìý

$6.59

Ìý

Ìý

$5.24

Ìý

Ìý

Ìý

Shares outstanding: Basic

Ìý

80,413

Ìý

Ìý

82,630

Ìý

Ìý

80,864

Ìý

Ìý

82,863

Ìý

Ìý

Ìý

Shares outstanding: Diluted

Ìý

80,994

Ìý

Ìý

83,393

Ìý

Ìý

81,465

Ìý

Ìý

83,684

Ìý

IDEXX Laboratories, Inc. and Subsidiaries

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Selected Operating Information (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

Ìý

Ìý

Ìý

June 30,

Ìý

June 30,

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Operating Ratios

Ìý

Gross profit

Ìý

62.6%

Ìý

61.7%

Ìý

62.5%

Ìý

61.6%

(as a percentage of revenue):

Ìý

Sales, marketing, general and administrative expense

Ìý

23.4%

Ìý

29.9%

Ìý

24.1%

Ìý

27.5%

Ìý

Ìý

Research and development expense

Ìý

5.6%

Ìý

5.5%

Ìý

5.7%

Ìý

5.5%

Ìý

Ìý

Income from operations1

Ìý

33.6%

Ìý

26.3%

Ìý

32.7%

Ìý

28.6%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1Amounts presented may not recalculate due to rounding.

IDEXX Laboratories, Inc. and Subsidiaries

Ìý

Ìý

Ìý

Ìý

Segment and Other Information

Ìý

Ìý

Ìý

Ìý

Amounts in thousands (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

Percent of
Revenue

Ìý

June 30, 2024

Ìý

Percent of
Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue:

Ìý

CAG

Ìý

$1,022,443

Ìý

Ìý

Ìý

$922,298

Ìý

Ìý

Ìý

Ìý

Water

Ìý

51,001

Ìý

Ìý

Ìý

46,726

Ìý

Ìý

Ìý

Ìý

LPD

Ìý

31,762

Ìý

Ìý

Ìý

30,306

Ìý

Ìý

Ìý

Ìý

Other

Ìý

4,251

Ìý

Ìý

Ìý

4,248

Ìý

Ìý

Ìý

Ìý

Total

Ìý

$1,109,457

Ìý

Ìý

Ìý

$1,003,578

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross Profit:

Ìý

CAG

Ìý

$642,102

Ìý

62.8 %

Ìý

$569,071

Ìý

61.7 %

Ìý

Ìý

Water

Ìý

35,511

Ìý

69.6 %

Ìý

32,074

Ìý

68.6 %

Ìý

Ìý

LPD

Ìý

14,929

Ìý

47.0 %

Ìý

15,558

Ìý

51.3 %

Ìý

Ìý

Other

Ìý

2,190

Ìý

51.5 %

Ìý

2,456

Ìý

57.8 %

Ìý

Ìý

Total

Ìý

$694,732

Ìý

62.6 %

Ìý

$619,159

Ìý

61.7 %

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from Operations:

Ìý

CAG

Ìý

$348,477

Ìý

34.1 %

Ìý

$241,550

Ìý

26.2 %

Ìý

Ìý

Water

Ìý

24,642

Ìý

48.3 %

Ìý

20,504

Ìý

43.9 %

Ìý

Ìý

LPD

Ìý

(505)

Ìý

(1.6) %

Ìý

1,499

Ìý

4.9 %

Ìý

Ìý

Other

Ìý

432

Ìý

10.2 %

Ìý

248

Ìý

5.8 %

Ìý

Ìý

Total

Ìý

$373,046

Ìý

33.6 %

Ìý

$263,801

Ìý

26.3 %

Ìý

Ìý

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

Percent of
Revenue

Ìý

June 30, 2024

Ìý

Percent of
Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Revenue:

Ìý

CAG

Ìý

$1,942,279

Ìý

Ìý

Ìý

$1,811,583

Ìý

Ìý

Ìý

Ìý

Water

Ìý

96,322

Ìý

Ìý

Ìý

89,797

Ìý

Ìý

Ìý

Ìý

LPD

Ìý

60,358

Ìý

Ìý

Ìý

58,511

Ìý

Ìý

Ìý

Ìý

Other

Ìý

8,925

Ìý

Ìý

Ìý

7,782

Ìý

Ìý

Ìý

Ìý

Total

Ìý

$2,107,884

Ìý

Ìý

Ìý

$1,967,673

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross Profit:

Ìý

CAG

Ìý

$1,216,925

Ìý

62.7 %

Ìý

$1,115,307

Ìý

61.6 %

Ìý

Ìý

Water

Ìý

67,584

Ìý

70.2 %

Ìý

62,571

Ìý

69.7 %

Ìý

Ìý

LPD

Ìý

29,294

Ìý

48.5 %

Ìý

30,792

Ìý

52.6 %

Ìý

Ìý

Other

Ìý

4,308

Ìý

48.3 %

Ìý

3,559

Ìý

45.7 %

Ìý

Ìý

Total

Ìý

$1,318,111

Ìý

62.5 %

Ìý

$1,212,229

Ìý

61.6 %

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income from Operations:

Ìý

CAG

Ìý

$643,632

Ìý

33.1 %

Ìý

$521,246

Ìý

28.8 %

Ìý

Ìý

Water

Ìý

45,459

Ìý

47.2 %

Ìý

39,934

Ìý

44.5 %

Ìý

Ìý

LPD

Ìý

(380)

Ìý

(0.6) %

Ìý

2,365

Ìý

4.0 %

Ìý

Ìý

Other

Ìý

869

Ìý

9.7 %

Ìý

(786)

Ìý

(10.1) %

Ìý

Ìý

Total

Ìý

$689,580

Ìý

32.7 %

Ìý

$562,759

Ìý

28.6 %

IDEXX Laboratories, Inc. and Subsidiaries

Revenues and Revenue Growth Analysis by Product and Service Categories and by Domestic and International Markets

Amounts in thousands (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Dollar
Change

Ìý

Reported
Revenue
Growth1

Ìý

Percentage
Change from
Currency

Ìý

Percentage
Change from
Acquisitions

Ìý

Organic
Revenue
Growth1

Net Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CAG

Ìý

$1,022,443

Ìý

$922,298

Ìý

$100,145

Ìý

10.9%

Ìý

1.2 %

Ìý

�

Ìý

9.7 %

United States

Ìý

684,497

Ìý

628,684

Ìý

55,813

Ìý

8.9%

Ìý

�

Ìý

�

Ìý

8.9 %

International

Ìý

337,946

Ìý

293,614

Ìý

44,332

Ìý

15.1%

Ìý

3.8 %

Ìý

�

Ìý

11.3 %

Water

Ìý

51,001

Ìý

46,726

Ìý

4,275

Ìý

9.1%

Ìý

0.8 %

Ìý

�

Ìý

8.4 %

United States

Ìý

26,090

Ìý

24,461

Ìý

1,629

Ìý

6.7%

Ìý

�

Ìý

�

Ìý

6.7 %

International

Ìý

24,911

Ìý

22,265

Ìý

2,646

Ìý

11.9%

Ìý

1.7 %

Ìý

�

Ìý

10.2 %

LPD

Ìý

31,762

Ìý

30,306

Ìý

1,456

Ìý

4.8%

Ìý

2.2 %

Ìý

�

Ìý

2.6 %

United States

Ìý

5,767

Ìý

5,115

Ìý

652

Ìý

12.8%

Ìý

�

Ìý

�

Ìý

12.8 %

International

Ìý

25,995

Ìý

25,191

Ìý

804

Ìý

3.2%

Ìý

2.6 %

Ìý

�

Ìý

0.6 %

Other

Ìý

4,251

Ìý

4,248

Ìý

3

Ìý

0.1%

Ìý

�

Ìý

�

Ìý

0.1 %

Total Company

Ìý

$1,109,457

Ìý

$1,003,578

Ìý

$105,879

Ìý

10.6%

Ìý

1.2 %

Ìý

�

Ìý

9.3 %

United States

Ìý

717,869

Ìý

660,146

Ìý

57,723

Ìý

8.7%

Ìý

�

Ìý

�

Ìý

8.7 %

International

Ìý

391,588

Ìý

343,432

Ìý

48,156

Ìý

14.0%

Ìý

3.6 %

Ìý

�

Ìý

10.5 %

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Dollar
Change

Ìý

Reported
Revenue
Growth1

Ìý

Percentage
Change from
Currency

Ìý

Percentage
Change from
Acquisitions

Ìý

Organic
Revenue
Growth1

Net CAG Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CAG Diagnostics recurring revenue:

Ìý

$877,995

Ìý

$808,454

Ìý

$69,541

Ìý

8.6 %

Ìý

1.2 %

Ìý

�

Ìý

7.4 %

IDEXX VetLab consumables

Ìý

375,112

Ìý

325,348

Ìý

49,764

Ìý

15.3 %

Ìý

1.7 %

Ìý

�

Ìý

13.6 %

Rapid assay products

Ìý

100,240

Ìý

103,290

Ìý

(3,050)

Ìý

(3.0) %

Ìý

0.4 %

Ìý

�

Ìý

(3.3) %

Reference laboratory diagnostic and consulting services

Ìý

367,694

Ìý

347,373

Ìý

20,321

Ìý

5.9 %

Ìý

1.1 %

Ìý

�

Ìý

4.8 %

CAG Diagnostics services and accessories

Ìý

34,949

Ìý

32,443

Ìý

2,506

Ìý

7.7 %

Ìý

1.7 %

Ìý

�

Ìý

6.0 %

CAG Diagnostics capital � instruments

Ìý

58,600

Ìý

35,292

Ìý

23,308

Ìý

66.0 %

Ìý

3.5 %

Ìý

�

Ìý

62.5 %

Veterinary software, services and diagnostic imaging systems:

Ìý

85,848

Ìý

78,552

Ìý

7,296

Ìý

9.3 %

Ìý

0.1 %

Ìý

�

Ìý

9.2 %

Recurring revenue

Ìý

68,954

Ìý

63,117

Ìý

5,837

Ìý

9.2 %

Ìý

0.2 %

Ìý

�

Ìý

9.1 %

Systems and hardware

Ìý

16,894

Ìý

15,435

Ìý

1,459

Ìý

9.5 %

Ìý

�

Ìý

�

Ìý

9.4 %

Net CAG revenue

Ìý

$1,022,443

Ìý

$922,298

Ìý

$100,145

Ìý

10.9 %

Ìý

1.2 %

Ìý

�

Ìý

9.7 %

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Dollar
Change

Ìý

Reported
Revenue
Growth1

Ìý

Percentage
Change from
Currency

Ìý

Percentage
Change from
Acquisitions

Ìý

Organic
Revenue
Growth1

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CAG Diagnostics recurring revenue:

Ìý

$877,995

Ìý

$808,454

Ìý

$69,541

Ìý

8.6 %

Ìý

1.2 %

Ìý

�

Ìý

7.4 %

United States

Ìý

575,009

Ìý

544,466

Ìý

30,543

Ìý

5.6 %

Ìý

�

Ìý

�

Ìý

5.6 %

International

Ìý

302,986

Ìý

263,988

Ìý

38,998

Ìý

14.8 %

Ìý

3.9 %

Ìý

�

Ìý

10.9 %

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1See Statements Regarding Non-GAAP Financial Measures, above. Amounts presented may not recalculate due to rounding.

IDEXX Laboratories, Inc. and Subsidiaries

Revenues and Revenue Growth Analysis by Product and Service Categories and by Domestic and International Markets

Amounts in thousands (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Dollar
Change

Ìý

Reported
Revenue
Growth1

Ìý

Percentage
Change from
Currency

Ìý

Percentage
Change from
Acquisitions

Ìý

Organic
Revenue
Growth1

Net Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CAG

Ìý

$1,942,279

Ìý

$1,811,583

Ìý

$130,696

Ìý

7.2%

Ìý

�

Ìý

0.1 %

Ìý

7.1 %

United States

Ìý

1,308,386

Ìý

1,230,879

Ìý

77,507

Ìý

6.3%

Ìý

�

Ìý

0.1 %

Ìý

6.2 %

International

Ìý

633,893

Ìý

580,704

Ìý

53,189

Ìý

9.2%

Ìý

0.1 %

Ìý

�

Ìý

9.1 %

Water

Ìý

96,322

Ìý

89,797

Ìý

6,525

Ìý

7.3%

Ìý

(0.6) %

Ìý

�

Ìý

7.9 %

United States

Ìý

49,593

Ìý

46,660

Ìý

2,933

Ìý

6.3%

Ìý

�

Ìý

�

Ìý

6.3 %

International

Ìý

46,729

Ìý

43,137

Ìý

3,592

Ìý

8.3%

Ìý

(1.3) %

Ìý

�

Ìý

9.6 %

LPD

Ìý

60,358

Ìý

58,511

Ìý

1,847

Ìý

3.2%

Ìý

(0.2) %

Ìý

�

Ìý

3.4 %

United States

Ìý

11,555

Ìý

10,279

Ìý

1,276

Ìý

12.4%

Ìý

�

Ìý

�

Ìý

12.4 %

International

Ìý

48,803

Ìý

48,232

Ìý

571

Ìý

1.2%

Ìý

(0.2) %

Ìý

�

Ìý

1.4 %

Other

Ìý

8,925

Ìý

7,782

Ìý

1,143

Ìý

14.7%

Ìý

�

Ìý

�

Ìý

14.7 %

Total Company

Ìý

$2,107,884

Ìý

$1,967,673

Ìý

$140,211

Ìý

7.1%

Ìý

�

Ìý

0.1 %

Ìý

7.1 %

United States

Ìý

1,372,730

Ìý

1,291,155

Ìý

81,575

Ìý

6.3%

Ìý

�

Ìý

0.1 %

Ìý

6.2 %

International

Ìý

735,154

Ìý

676,518

Ìý

58,636

Ìý

8.7%

Ìý

�

Ìý

�

Ìý

8.7 %

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Dollar
Change

Ìý

Reported
Revenue
Growth1

Ìý

Percentage
Change from
Currency

Ìý

Percentage
Change from
Acquisitions

Ìý

Organic
Revenue
Growth1

Net CAG Revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CAG Diagnostics recurring revenue:

Ìý

$1,684,262

Ìý

$1,588,598

Ìý

$95,664

Ìý

6.0 %

Ìý

�

Ìý

�

Ìý

6.0 %

IDEXX VetLab consumables

Ìý

719,891

Ìý

642,277

Ìý

77,614

Ìý

12.1 %

Ìý

�

Ìý

�

Ìý

12.1 %

Rapid assay products

Ìý

184,274

Ìý

189,605

Ìý

(5,331)

Ìý

(2.8) %

Ìý

(0.1) %

Ìý

�

Ìý

(2.7) %

Reference laboratory diagnostic and consulting services

Ìý

712,100

Ìý

691,711

Ìý

20,389

Ìý

2.9 %

Ìý

0.1 %

Ìý

�

Ìý

2.9 %

CAG Diagnostics services and accessories

Ìý

67,997

Ìý

65,005

Ìý

2,992

Ìý

4.6 %

Ìý

�

Ìý

�

Ìý

4.6 %

CAG Diagnostics capital � instruments

Ìý

90,594

Ìý

69,384

Ìý

21,210

Ìý

30.6 %

Ìý

0.4 %

Ìý

�

Ìý

30.1 %

Veterinary software, services and diagnostic imaging systems:

Ìý

167,423

Ìý

153,601

Ìý

13,822

Ìý

9.0 %

Ìý

(0.2) %

Ìý

0.9 %

Ìý

8.3 %

Recurring revenue

Ìý

134,747

Ìý

122,817

Ìý

11,930

Ìý

9.7 %

Ìý

(0.2) %

Ìý

0.9 %

Ìý

9.0 %

Systems and hardware

Ìý

32,676

Ìý

30,784

Ìý

1,892

Ìý

6.1 %

Ìý

(0.2) %

Ìý

0.8 %

Ìý

5.6 %

Net CAG revenue

Ìý

$1,942,279

Ìý

$1,811,583

Ìý

$130,696

Ìý

7.2 %

Ìý

�

Ìý

0.1 %

Ìý

7.1 %

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Dollar
Change

Ìý

Reported
Revenue
Growth1

Ìý

Percentage
Change from
Currency

Ìý

Percentage
Change from
Acquisitions

Ìý

Organic
Revenue
Growth1

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

CAG Diagnostics recurring revenue:

Ìý

$1,684,262

Ìý

$1,588,598

Ìý

$95,664

Ìý

6.0 %

Ìý

�

Ìý

�

Ìý

6.0 %

United States

Ìý

1,111,986

Ìý

1,067,507

Ìý

44,479

Ìý

4.2 %

Ìý

�

Ìý

�

Ìý

4.2 %

International

Ìý

572,276

Ìý

521,091

Ìý

51,185

Ìý

9.8 %

Ìý

0.1 %

Ìý

�

Ìý

9.7 %

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1See Statements Regarding Non-GAAP Financial Measures, above. Amounts presented may not recalculate due to rounding.

IDEXX Laboratories, Inc. and Subsidiaries

Condensed Consolidated Balance Sheet

Amounts in thousands (Unaudited)

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

December 31, 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Assets:

Ìý

Current Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$164,594

Ìý

$288,266

Ìý

Ìý

Accounts receivable, net

Ìý

560,563

Ìý

473,575

Ìý

Ìý

Inventories

Ìý

392,584

Ìý

381,877

Ìý

Ìý

Other current assets

Ìý

244,616

Ìý

256,179

Ìý

Ìý

Total current assets

Ìý

1,362,357

Ìý

1,399,897

Ìý

Ìý

Property and equipment, net

Ìý

739,677

Ìý

713,123

Ìý

Ìý

Other long-term assets, net

Ìý

1,228,760

Ìý

1,180,423

Ìý

Ìý

Total assets

Ìý

$3,330,794

Ìý

$3,293,443

Liabilities and Stockholders'

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Equity:

Ìý

Current Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$116,585

Ìý

$114,211

Ìý

Ìý

Accrued liabilities

Ìý

416,977

Ìý

502,119

Ìý

Ìý

Line of credit

Ìý

579,000

Ìý

250,000

Ìý

Ìý

Current portion of long-term debt

Ìý

74,994

Ìý

167,787

Ìý

Ìý

Deferred revenue

Ìý

36,324

Ìý

33,799

Ìý

Ìý

Total current liabilities

Ìý

1,223,880

Ìý

1,067,916

Ìý

Ìý

Long-term debt, net of current portion

Ìý

449,812

Ìý

449,786

Ìý

Ìý

Other long-term liabilities, net

Ìý

198,275

Ìý

180,428

Ìý

Ìý

Total long-term liabilities

Ìý

648,087

Ìý

630,214

Ìý

Ìý

Total stockholders' equity

Ìý

1,458,827

Ìý

1,595,313

Ìý

Ìý

Total liabilities and stockholders' equity

Ìý

$3,330,794

Ìý

$3,293,443

IDEXX Laboratories, Inc. and Subsidiaries

Selected Balance Sheet Information (Unaudited)

Ìý

Ìý

Ìý

Ìý

June 30,
2025

Ìý

March 31,
2025

Ìý

December 31,
2024

Ìý

September 30,
2024

Ìý

June 30,
2024

Selected Balance Sheet Information:

Ìý

Days sales outstanding1

Ìý

44.7

Ìý

45.7

Ìý

47.1

Ìý

48.9

Ìý

47.3

Ìý

Ìý

Inventory turns2

Ìý

1.5

Ìý

1.3

Ìý

1.3

Ìý

1.3

Ìý

1.4

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1Days sales outstanding represents the average of the accounts receivable balances at the beginning and end of each quarter divided by revenue for that quarter, the result of which is then multiplied by 91.25 days.

2Inventory turns are calculated as the ratio of our inventory-related cost of revenue for the quarter multiplied by four, divided by the average inventory balances at the beginning and end of each quarter.

IDEXX Laboratories, Inc. and Subsidiaries

Condensed Consolidated Statement of Cash Flows

Amounts in thousands (Unaudited)

Ìý

Ìý

Ìý

Ìý

Six Months Ended

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Operating:

Ìý

Cash Flows from Operating Activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$536,666

Ìý

Ìý

$438,877

Ìý

Ìý

Ìý

Non-cash adjustments to net income

Ìý

111,582

Ìý

Ìý

75,155

Ìý

Ìý

Ìý

Changes in assets and liabilities

Ìý

(224,543

)

Ìý

(67,135

)

Ìý

Ìý

Net cash provided by operating activities

Ìý

423,705

Ìý

Ìý

446,897

Ìý

Investing:

Ìý

Cash Flows from Investing Activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchases of property and equipment

Ìý

(64,128

)

Ìý

(63,578

)

Ìý

Ìý

Acquisition of a business

Ìý

�

Ìý

Ìý

(77,000

)

Ìý

Ìý

Proceeds from net investment hedges

Ìý

890

Ìý

Ìý

727

Ìý

Ìý

Ìý

Net cash used by investing activities

Ìý

(63,238

)

Ìý

(139,851

)

Financing:

Ìý

Cash Flows from Financing Activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Borrowings under credit facility, net

Ìý

329,000

Ìý

Ìý

�

Ìý

Ìý

Ìý

Payments of senior notes

Ìý

(103,386

)

Ìý

�

Ìý

Ìý

Ìý

Repurchases of common stock

Ìý

(738,995

)

Ìý

(370,285

)

Ìý

Ìý

Proceeds from exercises of stock options and employee stock purchase plans

Ìý

24,523

Ìý

Ìý

26,241

Ìý

Ìý

Ìý

Shares withheld for statutory tax withholding payments on restricted stock

Ìý

(7,094

)

Ìý

(10,268

)

Ìý

Ìý

Net cash used by financing activities

Ìý

(495,952

)

Ìý

(354,312

)

Ìý

Ìý

Net effect of changes in exchange rates on cash

Ìý

11,813

Ìý

Ìý

(5,076

)

Ìý

Ìý

Net decrease in cash and cash equivalents

Ìý

(123,672

)

Ìý

(52,342

)

Ìý

Ìý

Cash and cash equivalents, beginning of period

Ìý

288,266

Ìý

Ìý

453,932

Ìý

Ìý

Ìý

Cash and cash equivalents, end of period

Ìý

$164,594

Ìý

Ìý

$401,590

Ìý

IDEXX Laboratories, Inc. and Subsidiaries

Free Cash Flow

Amounts in thousands (Unaudited)

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

Ìý

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Free Cash Flow:

Ìý

Net cash provided by operating activities

Ìý

$185,743

Ìý

Ìý

$248,312

Ìý

Ìý

$423,705

Ìý

Ìý

$446,897

Ìý

Ìý

Ìý

Investing cash flows attributable to purchases of property and equipment

Ìý

(34,102

)

Ìý

(33,305

)

Ìý

(64,128

)

Ìý

(63,578

)

Ìý

Ìý

Free cash flow1

Ìý

$151,641

Ìý

Ìý

$215,007

Ìý

Ìý

$359,577

Ìý

Ìý

$383,319

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1See Statements Regarding Non-GAAP Financial Measures, above.

IDEXX Laboratories, Inc. and Subsidiaries

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Common Stock Repurchases

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Amounts in thousands except per share data (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

June 30, 2025

Ìý

June 30, 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Shares repurchased in the open market

Ìý

713

Ìý

415

Ìý

1,644

Ìý

718

Shares acquired through employee surrender for statutory tax withholding

Ìý

2

Ìý

�

Ìý

16

Ìý

18

Total shares repurchased

Ìý

715

Ìý

415

Ìý

1,660

Ìý

736

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of shares repurchased in the open market

Ìý

$327,530

Ìý

$208,169

Ìý

$736,745

Ìý

$375,271

Cost of shares for employee surrenders

Ìý

970

Ìý

79

Ìý

7,094

Ìý

10,268

Total cost of shares

Ìý

$328,500

Ìý

$208,248

Ìý

$743,839

Ìý

$385,539

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average cost per share � open market repurchases

Ìý

$458.96

Ìý

$501.44

Ìý

$448.02

Ìý

$522.32

Average cost per share � employee surrenders

Ìý

$513.46

Ìý

$496.95

Ìý

$452.84

Ìý

$560.01

Average cost per share � total

Ìý

$459.10

Ìý

$501.44

Ìý

$448.07

Ìý

$523.26

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

John Ravis, Investor Relations, 1-207-556-8155

Source: IDEXX Laboratories, Inc.

IDEXX Laboratories

NASDAQ:IDXX

IDXX Rankings

IDXX Latest News

IDXX Latest SEC Filings

IDXX Stock Data

51.77B
79.45M
0.68%
97.51%
3.1%
Diagnostics & Research
In Vitro & in Vivo Diagnostic Substances
United States
WESTBROOK